INCREMENTAL BENEFIT WITH THE PROJECT

NAME OF SCHEME:

Taluk: Command Area in ha. 190.29 B.C Ratio #REF! :1

District : Average Cultivation in ha. 96.14 ERR #REF!
Gap 94.15
Estimate Amount Rs.in Lakhs 1020.00
Without Project With Project
Irrigated Not Irrigated Irrigated
Items Units First Season Second Season First Season Second Season
Horticulture
Pulses crops
Rice Others Rice Others Rice Others Rice Others Cholam Groundnuts Chilles
Rice
1. Yield (tons/ha) 7.50 3.37 0.00 0.00 0.00 0.00 8.50 4.50 0.00 0.00 0.00

2. Unit Price (Rs./ton) 16500 58000 0.00 0.00 0.00 0.00 18500 60000 0 0 0.00

3.
Gross Product per ha (Rs/ha) 123750 195460 0.00 0.00 0.00 0.00 157250 270000 0 0 0

4. Area (hectares) 45.500 50.640 0.00 0.00 0.00 0.00 103.500 86.785 0.00 0.00 0.00
5.
Production (tons) 341.25 170.66 0.00 0.00 0.00 0.00 879.75 390.53 0.00 0.00 0.00
6. Incremental Production
Rice (tons) 538.50 219.88
Others (tons) 0.00 0.00 0.00
6. Gross Product per Crop (Lakhs) 56.31 98.98 0.00 0.00 0.00 0.00 162.75 234.32 0.00 0.00 0.00
7. Total Gross Product (Lakhs) 155.29 98.98 397.07 234.32
8. Input Charges (Rs./ha) 25560 26333 25560 26333
9. Charges per Crop (Lakhs) 11.63 13.34 0.00 0.00 0.00 0.00 26.45 22.85 0.00 0.00 0.00

10. Total Charges (Lakhs) 24.96 13.34 49.31 22.85

11. Net Production Value (Lakhs) 130.32 85.65 347.77 211.47

12. Incremental Benefit (Lakhs) 217.44 125.82